	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,192	£15,420	£15,651	£16,042	£16,444	£78,749
Total Expenses	£9,953	£10,025	£10,090	£10,170	£10,253	£50,491
Profit Before Tax	£5,239	£5,395	£5,562	£5,872	£6,190	£28,258
Profit After Tax	£4,244	£4,370	£4,505	£4,756	£5,014	£22,889
Change In Property Value	£5,999	£11,327	£13,037	£13,819	£10,986	£55,167
Net Return	£10,242	£15,697	£17,541	£18,575	£16,000	£78,056
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
Total Net Return (%)	17%	26%	29%	30%	26%	128%